Highlights

[TDEX] YoY Quarter Result on 2018-10-31 [#0]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
31-Oct-2018
Profit Trend QoQ -     -132.95%    YoY -     -1,370.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
Revenue 15,085 10,536 16,845 471 1,261 1,274 1,283 43.39%
  YoY % 43.18% -37.45% 3,476.43% -62.65% -1.02% -0.70% -
  Horiz. % 1,175.76% 821.20% 1,312.94% 36.71% 98.29% 99.30% 100.00%
PBT -1,922 737 289 -751 894 -1,498 -466 23.02%
  YoY % -360.79% 155.02% 138.48% -184.00% 159.68% -221.46% -
  Horiz. % 412.45% -158.15% -62.02% 161.16% -191.85% 321.46% 100.00%
Tax 0 -121 -100 0 31 4 0 -
  YoY % 0.00% -21.00% 0.00% 0.00% 675.00% 0.00% -
  Horiz. % 0.00% -3,025.00% -2,500.00% 0.00% 775.00% 100.00% -
NP -1,922 616 189 -751 925 -1,494 -466 23.02%
  YoY % -412.01% 225.93% 125.17% -181.19% 161.91% -220.60% -
  Horiz. % 412.45% -132.19% -40.56% 161.16% -198.50% 320.60% 100.00%
NP to SH -1,817 143 193 -751 925 -1,494 -466 22.02%
  YoY % -1,370.63% -25.91% 125.70% -181.19% 161.91% -220.60% -
  Horiz. % 389.91% -30.69% -41.42% 161.16% -198.50% 320.60% 100.00%
Tax Rate - % 16.42 % 34.60 % - % -3.47 % - % - % -
  YoY % 0.00% -52.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -473.20% -997.12% 0.00% 100.00% - -
Total Cost 17,007 9,920 16,656 1,222 336 2,768 1,749 39.46%
  YoY % 71.44% -40.44% 1,263.01% 263.69% -87.86% 58.26% -
  Horiz. % 972.38% 567.18% 952.32% 69.87% 19.21% 158.26% 100.00%
Net Worth 41,329 42,900 43,480 18,127 20,555 20,311 21,190 10.26%
  YoY % -3.66% -1.33% 139.86% -11.81% 1.20% -4.15% -
  Horiz. % 195.03% 202.45% 205.18% 85.54% 97.00% 95.85% 100.00%
Dividend
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
Net Worth 41,329 42,900 43,480 18,127 20,555 20,311 21,190 10.26%
  YoY % -3.66% -1.33% 139.86% -11.81% 1.20% -4.15% -
  Horiz. % 195.03% 202.45% 205.18% 85.54% 97.00% 95.85% 100.00%
NOSH 590,421 476,666 543,505 258,965 256,944 253,898 235,454 14.39%
  YoY % 23.86% -12.30% 109.88% 0.79% 1.20% 7.83% -
  Horiz. % 250.76% 202.45% 230.83% 109.99% 109.13% 107.83% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
NP Margin -12.74 % 5.85 % 1.12 % -159.45 % 73.35 % -117.27 % -36.32 % -14.20%
  YoY % -317.78% 422.32% 100.70% -317.38% 162.55% -222.88% -
  Horiz. % 35.08% -16.11% -3.08% 439.01% -201.95% 322.88% 100.00%
ROE -4.40 % 0.33 % 0.44 % -4.14 % 4.50 % -7.36 % -2.20 % 10.67%
  YoY % -1,433.33% -25.00% 110.63% -192.00% 161.14% -234.55% -
  Horiz. % 200.00% -15.00% -20.00% 188.18% -204.55% 334.55% 100.00%
Per Share
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
RPS 2.55 2.21 3.10 0.18 0.49 0.50 0.54 25.48%
  YoY % 15.38% -28.71% 1,622.22% -63.27% -2.00% -7.41% -
  Horiz. % 472.22% 409.26% 574.07% 33.33% 90.74% 92.59% 100.00%
EPS -0.31 0.03 0.04 -0.29 0.36 -0.59 -0.27 2.04%
  YoY % -1,133.33% -25.00% 113.79% -180.56% 161.02% -118.52% -
  Horiz. % 114.81% -11.11% -14.81% 107.41% -133.33% 218.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0900 0.0800 0.0700 0.0800 0.0800 0.0900 -3.61%
  YoY % -22.22% 12.50% 14.29% -12.50% 0.00% -11.11% -
  Horiz. % 77.78% 100.00% 88.89% 77.78% 88.89% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 590,421
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
RPS 2.55 1.78 2.85 0.08 0.21 0.22 0.22 43.09%
  YoY % 43.26% -37.54% 3,462.50% -61.90% -4.55% 0.00% -
  Horiz. % 1,159.09% 809.09% 1,295.45% 36.36% 95.45% 100.00% 100.00%
EPS -0.31 0.02 0.03 -0.13 0.16 -0.25 -0.08 21.91%
  YoY % -1,650.00% -33.33% 123.08% -181.25% 164.00% -212.50% -
  Horiz. % 387.50% -25.00% -37.50% 162.50% -200.00% 312.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0727 0.0736 0.0307 0.0348 0.0344 0.0359 10.26%
  YoY % -3.71% -1.22% 139.74% -11.78% 1.16% -4.18% -
  Horiz. % 194.99% 202.51% 205.01% 85.52% 96.94% 95.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
Date 31/10/18 31/10/17 30/01/18 31/12/12 29/03/13 30/03/12 30/12/11 -
Price 0.1150 0.1500 0.1300 0.1000 0.1100 0.1500 0.0900 -
P/RPS 4.50 6.79 4.19 54.98 22.41 29.89 16.52 -17.32%
  YoY % -33.73% 62.05% -92.38% 145.34% -25.03% 80.93% -
  Horiz. % 27.24% 41.10% 25.36% 332.81% 135.65% 180.93% 100.00%
P/EPS -37.37 500.00 366.09 -34.48 30.56 -25.49 -45.47 -2.83%
  YoY % -107.47% 36.58% 1,161.75% -212.83% 219.89% 43.94% -
  Horiz. % 82.19% -1,099.63% -805.12% 75.83% -67.21% 56.06% 100.00%
EY -2.68 0.20 0.27 -2.90 3.27 -3.92 -2.20 2.93%
  YoY % -1,440.00% -25.93% 109.31% -188.69% 183.42% -78.18% -
  Horiz. % 121.82% -9.09% -12.27% 131.82% -148.64% 178.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.64 1.67 1.63 1.43 1.38 1.88 1.00 7.50%
  YoY % -1.80% 2.45% 13.99% 3.62% -26.60% 88.00% -
  Horiz. % 164.00% 167.00% 163.00% 143.00% 138.00% 188.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/01/18 31/12/12 31/03/13 31/03/12 31/12/11 CAGR
Date 28/12/18 19/12/17 29/03/18 28/02/13 31/05/13 30/05/12 29/02/12 -
Price 0.1000 0.1400 0.1350 0.1150 0.1100 0.1200 0.1800 -
P/RPS 3.91 6.33 4.36 63.23 22.41 23.92 33.03 -26.81%
  YoY % -38.23% 45.18% -93.10% 182.15% -6.31% -27.58% -
  Horiz. % 11.84% 19.16% 13.20% 191.43% 67.85% 72.42% 100.00%
P/EPS -32.49 466.67 380.17 -39.66 30.56 -20.39 -90.95 -13.97%
  YoY % -106.96% 22.75% 1,058.57% -229.78% 249.88% 77.58% -
  Horiz. % 35.72% -513.11% -418.00% 43.61% -33.60% 22.42% 100.00%
EY -3.08 0.21 0.26 -2.52 3.27 -4.90 -1.10 16.25%
  YoY % -1,566.67% -19.23% 110.32% -177.06% 166.73% -345.45% -
  Horiz. % 280.00% -19.09% -23.64% 229.09% -297.27% 445.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.43 1.56 1.69 1.64 1.38 1.50 2.00 -4.79%
  YoY % -8.33% -7.69% 3.05% 18.84% -8.00% -25.00% -
  Horiz. % 71.50% 78.00% 84.50% 82.00% 69.00% 75.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers